[TALIWRK] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[TALIWRK] TALIWORKS CORPORATION BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -1.86%
YoY- -11.41%
Quarter Report
Latest QR
Upcoming QR
TALIWRK's Result
TALIWRK's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 143,790 186,462 176,137 148,412 125,381 120,077 116,057 3.63%
PBT 48,215 58,620 40,515 51,583 54,971 42,034 33,104 6.46%
Tax -14,006 -14,026 -11,766 -15,667 -14,429 -12,600 -10,915 4.24%
NP 34,209 44,594 28,749 35,916 40,542 29,434 22,189 7.47%
-
NP to SH 34,316 44,616 28,758 35,916 40,542 29,434 22,189 7.53%
-
Tax Rate 29.05% 23.93% 29.04% 30.37% 26.25% 29.98% 32.97% -
Total Cost 109,581 141,868 147,388 112,496 84,839 90,643 93,868 2.61%
-
Net Worth 316,762 280,377 177,258 208,901 117,447 140,646 109,628 19.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 36,767 22,958 5,255 7,899 13,397 - - -
Div Payout % 107.14% 51.46% 18.27% 21.99% 33.05% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 316,762 280,377 177,258 208,901 117,447 140,646 109,628 19.33%
NOSH 373,188 352,410 177,258 175,547 117,447 117,205 116,254 21.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 23.79% 23.92% 16.32% 24.20% 32.34% 24.51% 19.12% -
ROE 10.83% 15.91% 16.22% 17.19% 34.52% 20.93% 20.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 38.53 52.91 99.37 84.54 106.76 102.45 99.83 -14.66%
EPS 9.20 12.66 16.22 20.46 34.52 25.11 19.09 -11.45%
DPS 9.85 6.51 3.00 4.50 11.40 0.00 0.00 -
NAPS 0.8488 0.7956 1.00 1.19 1.00 1.20 0.943 -1.73%
Adjusted Per Share Value based on latest NOSH - 175,547
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 7.11 9.23 8.71 7.34 6.20 5.94 5.74 3.63%
EPS 1.70 2.21 1.42 1.78 2.01 1.46 1.10 7.52%
DPS 1.82 1.14 0.26 0.39 0.66 0.00 0.00 -
NAPS 0.1567 0.1387 0.0877 0.1034 0.0581 0.0696 0.0542 19.34%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.65 1.36 1.38 1.34 1.14 0.93 1.13 -
P/RPS 4.28 2.57 1.39 1.59 1.07 0.91 1.13 24.83%
P/EPS 17.94 10.74 8.51 6.55 3.30 3.70 5.92 20.28%
EY 5.57 9.31 11.76 15.27 30.28 27.00 16.89 -16.87%
DY 5.97 4.79 2.17 3.36 10.00 0.00 0.00 -
P/NAPS 1.94 1.71 1.38 1.13 1.14 0.78 1.20 8.33%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 26/05/05 27/05/04 22/05/03 17/05/02 11/05/01 -
Price 1.63 1.38 1.29 1.40 1.10 1.22 1.10 -
P/RPS 4.23 2.61 1.30 1.66 1.03 1.19 1.10 25.15%
P/EPS 17.73 10.90 7.95 6.84 3.19 4.86 5.76 20.59%
EY 5.64 9.17 12.58 14.61 31.38 20.58 17.35 -17.07%
DY 6.04 4.72 2.33 3.21 10.36 0.00 0.00 -
P/NAPS 1.92 1.73 1.29 1.18 1.10 1.02 1.17 8.60%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment